Flat
S5
3 beds
1 bath
Vickers Road, Sheffield S5
Yorkshire and The Humber, England · S5
View property listing
Initial Investment
£29,500First YearProfit From Rental Income
£5,867
↗ 20%After 5 Years
Change In Property Value
£25,634
↗ 27%After 5 Years
Return On Investment
107%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,776 | £7,893 | £8,090 | £8,292 | £8,541 | £40,592 |
| Total Expenses | £6,547 | £6,604 | £6,667 | £6,731 | £6,799 | £33,348 |
| Profit Before Tax | £1,229 | £1,288 | £1,423 | £1,561 | £1,742 | £7,244 |
| Profit After Tax | £996 | £1,043 | £1,153 | £1,264 | £1,411 | £5,867 |
| Change In Property Value | £3,325 | £3,441 | £5,597 | £6,442 | £6,828 | £25,634 |
| Net Return | £4,321 | £4,485 | £6,750 | £7,706 | £8,240 | £31,501 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 15% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change